Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $43 | $43 | $43 | $43 | $43 | $43 |
1 | $44 | $45 | $46 | $47 | $48 | $49 |
2 | $45 | $47 | $50 | $52 | $54 | $57 |
3 | $46 | $50 | $53 | $57 | $61 | $65 |
4 | $47 | $52 | $57 | $63 | $69 | $75 |
5 | $49 | $55 | $62 | $69 | $77 | $86 |
6 | $50 | $58 | $66 | $76 | $87 | $99 |
7 | $51 | $61 | $71 | $84 | $98 | $114 |
8 | $52 | $64 | $77 | $92 | $110 | $132 |
9 | $54 | $67 | $82 | $101 | $124 | $151 |
10 | $55 | $70 | $89 | $112 | $140 | $174 |
11 | $56 | $74 | $95 | $123 | $157 | $200 |
12 | $58 | $77 | $102 | $135 | $177 | $230 |
13 | $59 | $81 | $110 | $148 | $199 | $265 |
14 | $61 | $85 | $118 | $163 | $224 | $304 |
15 | $62 | $89 | $127 | $180 | $252 | $350 |
16 | $64 | $94 | $137 | $198 | $283 | $402 |
17 | $65 | $99 | $147 | $217 | $318 | $463 |
18 | $67 | $103 | $158 | $239 | $358 | $532 |
19 | $69 | $109 | $170 | $263 | $403 | $612 |
20 | $70 | $114 | $183 | $289 | $453 | $704 |
21 | $72 | $120 | $196 | $318 | $510 | $809 |
22 | $74 | $126 | $211 | $350 | $574 | $931 |
23 | $76 | $132 | $227 | $385 | $646 | $1,070 |
24 | $78 | $139 | $244 | $424 | $726 | $1,231 |
25 | $80 | $146 | $262 | $466 | $817 | $1,416 |
26 | $82 | $153 | $282 | $512 | $919 | $1,628 |
27 | $84 | $161 | $303 | $564 | $1,034 | $1,872 |
28 | $86 | $169 | $326 | $620 | $1,163 | $2,153 |
29 | $88 | $177 | $350 | $682 | $1,309 | $2,476 |
30 | $90 | $186 | $376 | $750 | $1,472 | $2,847 |